The Discounted Cash Flow (DCF) valuation of Vicor Corp (VICR) is 48.58 USD. With the latest stock price at 54.55 USD, the upside of Vicor Corp based on DCF is -10.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.3% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 33.31 - 109.93 | 48.58 |
| Upside | -38.9% - 101.5% | -10.9% |